Flat
WC2R
1 bed
1 bath
Piazza Residences, Bull Inn Court, Covent Garden, London WC2R
London, England · WC2R
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£-60,509
↘ -26%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
5%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,236 | £22,570 | £23,134 | £23,712 | £24,423 | £116,075 |
| Total Expenses | £34,989 | £35,141 | £35,309 | £35,481 | £35,663 | £176,584 |
| Profit Before Tax | £-12,753 | £-12,572 | £-12,176 | £-11,769 | £-11,239 | £-60,509 |
| Profit After Tax | £-12,753 | £-12,572 | £-12,176 | £-11,769 | £-11,239 | £-60,509 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £-12,746 | £-12,565 | £1,725 | £13,043 | £21,778 | £11,235 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change